{"schema_version":"1.0.0","generated_at":"2026-08-21T21:17:47Z","period":{"fiscal_year":2025,"period_code":"2512","as_of":"2025-12-31"},"definitions":{"budget_result":"Skutečné příjmy po konsolidaci minus skutečné výdaje po konsolidaci.","cash":"Součet syntetických účtů 068, 231, 236, 241, 244, 261 a 262 v rozvaze účetní jednotky; bez samostatných příspěvkových organizací.","population":"Počet obyvatel k 1. 7. 2025 podle ČSÚ DataStat, ukazatel 9379W, pohlaví celkem."},"entity":{"entity_id":"CZ:00256102","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00256102","name":"Město Strážov","short_name":"Strážov","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Plzeňský kraj","district_name":"Klatovy","municipality_code":557137},"amounts":{"revenue_approved":38327810,"revenue_adjusted":50390267.3,"revenue_actual":57769395.52,"expense_approved":40959010,"expense_adjusted":80109968.12,"expense_actual":66865277.03,"tax_revenue":36954380.78,"nontax_revenue":13384315.36,"capital_revenue":548342.64,"transfer_revenue":6882356.74,"current_expense":44272567.54,"capital_expense":22592709.49,"budget_balance":-9095881.51,"cash_current":47687540.21,"cash_previous":55700845.35},"ratios":{"revenue_execution":1.14643955,"expense_execution":0.83466863,"balance_to_revenue":-0.15745156,"cash_to_expense":0.7131884,"cash_yoy":-0.14386326,"capital_expense_share":0.33788403,"transfer_revenue_share":0.119135},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00256102/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00256102"},"seo":{"slug":"strazov","path":"/cz/municipalities/strazov/"},"population":{"value":1373,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":38327810,"expenditure_czk":40959010,"financing_czk":2631200,"balance_czk":-2631200},{"stage":"revised","revenue_czk":50390267.3,"expenditure_czk":80109968.12,"financing_czk":29719700.82,"balance_czk":-29719700.82},{"stage":"actual","revenue_czk":57769395.52,"expenditure_czk":66865277.03,"financing_czk":9095881.51,"balance_czk":-9095881.51}],"budget_stage_lineage":{"source_id":"cz-monitor-finm-2025-12","ingestion_run_id":"cz-finm-2025-all-municipalities-v1","bigquery_table":"czbudget-janrezab.budget_detail.public_entity_budget_headlines"},"budget_breakdown":{"fiscal_year":2025,"fiscal_period":"2025-12","currency_code":"CZK","codebook_path":"/data/municipal-budget-codebook.v1.json","stages":{"enacted":{"economic_expenditure":[["5169",6407500],["6121",5500000],["5331",4810000],["5011",4753061],["5171",3556000],["6122",3459774],["5362",1937818],["5023",1691683],["5031",1573453],["5154",1525000],["5139",1029000],["5032",609011],["5021",556200],["5137",525000],["5156",435000],["5222",353000],["5163",343350],["5153",300000],["5162",256000],["5499",160000],["5229",133000],["5194",132000],["5164",125000],["5172",100000],["5323",86121],["5138",85000],["5151",85000],["5019",62000],["5166",60000],["5167",55000],["5136",51000],["6130",50000],["5132",33000],["5365",31480],["5175",25000],["5038",23559],["5161",15000],["5329",10000],["5903",10000],["5173",4000],["5321",2000]],"economic_expenditure_total_czk":40959010,"economic_financing":[["8115",2631200]],"economic_financing_total_czk":2631200,"economic_revenue":[["1211",14000000],["1121",7000000],["2111",6798000],["1111",4000000],["1511",1670000],["1345",1085000],["1113",950000],["1122",805980],["4112",450000],["2131",420000],["2132",372210],["1112",300000],["1386",120000],["2119",85000],["1381",75000],["1387",60000],["2139",60000],["1361",22000],["1341",20000],["2112",10000],["1334",7000],["1343",5000],["3111",5000],["2321",3000],["1342",2000],["2329",1100],["1335",1000],["2141",520]],"economic_revenue_total_czk":38327810,"purpose_expenditure":[["1032",6140518],["3113",4865000],["6171",4535645],["5512",4287774],["3639",4263253],["2212",3895000],["2310",2810000],["6112",2300773],["3722",1945000],["6409",1128261],["3631",1103000],["3314",812139],["3419",650000],["3613",540000],["3399",374350],["3699",288696],["3632",178000],["2321",175000],["4379",144000],["3721",120000],["2292",86121],["2143",83000],["3745",75000],["3319",57000],["3429",48000],["5213",32000],["3739",19480],["3633",1000],["6310",1000]],"purpose_expenditure_total_czk":40959010},"revised":{"economic_expenditure":[["5171",13575441],["6121",9649553],["5169",8605630.04],["6123",8380000],["5331",8038500.82],["6451",5888077.5],["5011",5264761],["5362",3474678],["6130",2450000],["5023",1691683],["5031",1673453],["5139",1575243],["5154",1555000],["6122",839774],["5213",806000],["5156",745000],["5336",722167.2],["5032",685011],["5137",605000],["5021",592232],["6119",511265.56],["5222",458000],["5163",343350],["5153",300000],["5162",258000],["5499",160000],["5229",133000],["5194",132000],["5164",125000],["5172",100000],["6313",100000],["5151",86900],["5323",86184],["5138",85000],["5136",71000],["5019",65952],["5166",60000],["5167",55000],["5132",33000],["5175",32368],["5365",31480],["5038",23559],["5161",15000],["5329",10000],["5903",10000],["5173",4000],["5321",2000],["5039",705]],"economic_expenditure_total_czk":80109968.12,"economic_financing":[["8115",29719700.82]],"economic_financing_total_czk":29719700.82,"economic_revenue":[["1211",14185220],["1121",7375100],["2111",7298000],["1111",4605937.56],["4216",2214558.42],["2451",2152443],["1122",2142840],["4116",1741114.28],["1511",1670000],["1345",1085000],["1113",955600],["2322",716630],["4222",600000],["3111",535000],["4213",483593],["4112",444400],["2131",420000],["2132",393990],["1112",321100],["4113",266407],["1386",120000],["4122",120000],["2119",85000],["4132",79784.04],["1381",75000],["1387",60000],["2139",60000],["4111",32500],["2226",26430],["2324",26000],["1361",22000],["1341",20000],["3113",15000],["3121",12000],["2112",10000],["1334",7000],["1343",5000],["2321",3000],["1342",2000],["2329",1100],["1335",1000],["2141",520]],"economic_revenue_total_czk":50390267.3,"purpose_expenditure":[["3113",17123745.52],["3639",12335853],["2212",7295000],["1032",7180229.56],["5512",5033574],["6171",4591539],["2310",4560000],["2219",3910000],["6112",3808043.04],["3699",2141770],["6409",2128261],["2321",1975000],["3722",1945000],["3419",1131100],["3631",1123000],["3314",832139],["3329",560000],["3613",540000],["3399",379350],["3635",368200],["3319",207000],["3632",178000],["4379",144000],["3721",120000],["3633",102000],["2292",86184],["2143",83000],["3745",75000],["3429",68000],["6114",32500],["5213",32000],["3739",19480],["6310",1000]],"purpose_expenditure_total_czk":80109968.12},"actual":{"economic_expenditure":[["5171",11765779.51],["6121",7923529.9],["5331",7303631.14],["5169",7070316.09],["6123",6882502.99],["6451",5888077.5],["5011",4823922],["5362",2976464.03],["5031",1397787],["5023",1351205],["5139",1284937.08],["5154",1038078],["5213",805390],["6122",773583.54],["5336",722167.2],["5032",626617],["6130",527550],["6119",501215.56],["5222",449673],["5156",418040.7],["5137",344345.46],["5021",331602],["5163",317572.6],["5153",257222.71],["5151",137837],["5499",136060],["5162",134312.23],["6313",96250],["5323",86184],["5166",58080],["5229",53342.16],["5194",48329],["5136",47430],["5167",46913.98],["5164",45974.3],["5175",41790.1],["5365",36691.45],["5138",29128],["5132",25075],["5019",23531],["5038",21031],["5161",11402.8],["5321",4000],["5039",705]],"economic_expenditure_total_czk":66865277.03,"economic_financing":[["8117",9000000],["8115",95881.51]],"economic_financing_total_czk":9095881.51,"economic_revenue":[["1211",15314417.11],["2111",9067045.76],["1121",8201569.33],["1111",5642079.4],["1511",2436121.09],["4216",2214558.42],["2451",2152443],["1122",2142840],["4116",1741114.28],["1345",1126637],["1113",1083881.63],["4122",1020000],["2322",716630],["4222",600000],["1112",534562.34],["3111",524342.64],["2131",506284],["2132",506044.87],["4213",483593],["4112",444400],["1386",298803.21],["4113",266407],["2119",250809.6],["1387",117108.75],["2112",99728.18],["4132",79784.04],["4111",32500],["2139",32280],["2226",26430],["2324",25695.12],["1341",18700],["1361",18240],["3113",12000],["3121",12000],["1342",9045],["1343",6550],["1381",2367.74],["1335",1391.58],["2141",924.83],["1334",66.6]],"economic_revenue_total_czk":57769395.52,"purpose_expenditure":[["3113",15809686.04],["3639",8660202.93],["1032",7176059.87],["2212",7113958.87],["2310",3812458.86],["6171",3753041.9],["5512",3397179.92],["2219",3342834.56],["3699",2033756],["2321",1816764.89],["6112",1786062],["3722",1681590.1],["6409",1627624.03],["3419",1051156.66],["3631",1019989.07],["3314",699743],["3329",526192.34],["3613",434624.27],["3635",358150],["3399",166301.95],["4379",136918.43],["3633",97195.2],["2292",86184],["3319",72976.3],["3721",51498.06],["3632",46758],["6114",32500],["3429",28022],["3745",26281.78],["3739",19044],["6310",522]],"purpose_expenditure_total_czk":66865277.03}},"lineage":{"source_id":"cz-monitor-finm-2025-12","ingestion_run_id":"cz-finm-2025-all-municipalities-v1","bigquery_table":"czbudget-janrezab.budget_detail.municipal_budget_line_facts","consolidation_rule":"Internal-transfer rows are excluded; financing summary rows are excluded."}}}}